EXECUTIVE SUMMARY PROJECT Pembangunan Perumahan Komersial di Serang Perumahan Taktakan Hills View Office : Ruko Taman Kenari Blok E2/5, Tanah Baru, Bogor Utara, Kota Bogor Judul Proyek Jenis Proyek tuas tahan Lokasi Proyek yee ne Perijinan dan Legalitas + Akta pendirian + Notaris - NPWP - SK Menkum - SUP TOP ~ Anggota REI Nilai Proyek Office Jangka Waktu pene Jenis/type 10. RAB, Gambar & spek : Project pembangunan Perumahan Komer: I di Serang Kota : Pembangunan perumahan Komersial + 104,000 M2 (10/4 Nektar) : Kp. Soyog Rt 02/01 Taktakan Serang Banten : PT. Dwi Griya Sejahtera +21 tanggal 24 Januari 2018 + Astrid Nur Mariska Yusuf SH, M.kn + 84,549.434.3-401.000 : AHU.0007388.AH.01.01. Tahun 2018 +307/00425/V/DM/DONTTSO/2018 300714600426 - 19 April 2023 Rp. 75.460.210.109,80,- Ruko Taman Kenari Blok £2/5, Tanah Baru, Bogor Utara, Kota Bogor 3 Tahun 41. Type 30/60 jumlah 360 unit 2. Type 36/72 jumlah 450 unit 3. Type 36/84 Jumlah 100 unit Total 920 unit :Terlampir Bogor, 8 September 2020‘OsyV TRIBE yro inyeroyia yaioaengia, UueBuedey rensas ueymngay eas ueeuesuaiad Uep Is!pudy lenses Yeqniag yedep auinjon : a}0U Gr eOr Ore 0av'SL 0S°27S‘6729'€8L'79 ave ‘00 000°SZT'EST 00°000'SZT EST 00T yepeqi yeduia ueunduequiog|s ave (00-00s'Zev'er oor (We) weyequies Anoes sod|y ave oo'see'ss9'se un 00°00 a/e eakie ave Wet7 8569. aun | 000s z/oe oahu ez ave oo'scz'sce'6ee'Tz | OT'G0L‘LL7'6S yun 00°09¢ o9/oe adAs|T NVNNONVE ONTIAVH 69°08S'08S‘9/9'0T 101] ‘ueYNINgey 1eNSS IH £9°999'99T ‘p09'7 £9°999'99T'y09'7 sl oot ‘ueyequial uep isepuod ueunjes/9 ueBuede| 1H SUINIO/A | OL'S9v‘LE6'SES £€°€80'7S 2 00°067'0T yndwins uep uewe |S weBuede| 3H BUNIOA | OO Z9s'9Tv'082 | OOZ99'9TV OT 31__ [oot Bueqe5|y weBuedelyH aUNIOA | zeTEOZS'ser___| €9'S9 TC zw __[ 0079's wejel uaisuoyle weBuede| yn aunjon | opose’serevr'9 | oO'0St'7ST ZW__[ooreve or | _oS¢n Uoreq manUI WD OF [ges UoreG UeTer|zZ wesuede|uH sUnjOn | OOOPYZ9¥'L00T | OO'BEE'TLT ZW | 007088's we Ox Op Hn OneVeH WEIHICS|T NALNV9 - SNWY3S M3IA STH NYY NVHVINYSd YOLOVELNOONIVIN NVVruayad aveRENCANA ANGGARAN BIAYA Pembangunan Rumah Type 30/60 Perumahan Taktakan Hills View Serang - Banton Pek, Persiapan Pek. Bowplank kaso Borneo 5/7 Reng Bomeo 3/4 Paku ek, Pondasi Galian pondasi Gali tanah 335,500 Pondasi Tapak Tapak Pondasi40x40em 0 10 574,750 Semen HOLCIM (kg) 158,576 Pasir Pasang (m3) 134,640, Spit 49,500 Plat Lantai T= 400m Besi Wiremesh MR = 4 525,354 Semen 573,691 Pasi 329.175 spit 398,475 Plastik Cor 61875 Papan cor 28,050 Kayu 416 10,580 3,180,345, Pek, Beton Kolom Praktis 12/12 ‘Semen 50 kg 238,298 Pasir 196,547 Spit 300(602 Besi O10 4,755,788 Besio’ “462,061 Kawat Beton “44,320 Papan Cor 2m 66,000 Ring Balk 10/15 ‘Semen 50 kg 93,353 Pasir 76,997 Spit 197,761 Besio 10 i 622:765 Besio8 175,299 Kawat Beton 17.362 Papan Cor 2 m° 86,000 3 | Ring Balk Sop-sop! 10/15 0.28] ma Semen 50 kg 0.80 | zak 58,300 52,522 Pasir 0.18} m3 247,500 43,320 spit 027] m3 247,500 66,255 Besio10 664] big 52,800 360,382 Page 1No. Pekerjaan Var] Sat Total ‘ Besi O8 256] bo ‘98,627 Kawat Beton 059] ko 9.768 Papan Cor 2m’ 5.00] ior 33,000 4| Topian GRC 0.38 | ma GRC 3.00 | br 55,000 165,000 Baja Ringan 2.50] btg 60,500 191,250 ‘skrup 100.00 } bh 550 5,000 ‘Compound 0.50] kg 3,300 1,850 Amplas 050] m 2.750 1.375 Total i 5,261,302 W | Bek. Dinging 1 | Pasang Dinding 125.00} m2 Batako Press 1,875.00 | bh 2,640 4,950,000 Semen 31.25 | zak 58,300 1,821,875 Pasir 563 | m3 247,500 4,392,188 2 | Pasang Dinding Sopi-sopi 20.00} m2 Batako 300,00 | bh 2,640 792,000 Semen 4.00 | zak 58,300 233,200 Pasir 0.90 | m3 247,500 222,750 3 | Pasang Dinding Batas t= 30 em 288] m2 Batako 4320] m3 2,640 114,048 ‘Semen 0.58 | zak 58,300 33,581 Pasir 0.13 | m3 247,500 32076 4 | Plesteran & Acian Dinding Dalam 121.50] m2 ‘Seren 11.54 zak 58,300 672,928 Pasir 298} m3 247,500 738,639 5 | Plosteran & Acian Dinding Luar 59.00 m2 ‘Semen 861 | zak 58,300 326,772 Pasir 120] m3 247,500 296,703 6 | Variasi Minimatis m2 Variasi Minimais, 4.00] tbr 38,500 38,500 ‘Semen 0.50 | zak 58,300 29,150 7 | Ban - banant=5 om 076 | m2 ‘Semen 0.24] zak 58,300 13,770 Pasir 0.05 | m3 247,500 13,115 8 | Penebelan Dinding 490 | m2 Batako 7350] m3 2.640 194,040 ‘Semen 0.98 | zak 58,300 97.134 Pasir 022] m3 287,500 54,574 9 | Pasang Dinding Keramik 12.00] m2 Keramik 20 x 25 12.90 dus 36,300 446,490 Semen 2.16 | zak 58,300 125,928 Pasir 0.36 | m3 247,500 89,100 Total iv 12,688,559 V | Bek. Lantat 1 | Lantai Utama 31.55] m2 Keramik 30 x 30 32.34] dus 38,500 1,245,042 Semen 5.68 | zak 58,300 331,086, Pasir 0.95 | ma 247,500 234,259 2 | Lantai Teras 220] m2 Keramik 30330 226| dus 38,500 26.818 Page 2No, Pexerjaan ‘Semen Pasir 3] Lantai MWe wu vu Kerarik 20 x 20 Semen Pasir Total V Pek. Plafond Rangka Piafond Hollow 4x ‘Skrup Plafond GRC Etemit GRC Etemit ‘Skrup List Plafond List Kayu 1x3 x 4.00 Paku Total Vi Rangka Atap sekerub Listplank. Listplank GRC Paku ‘tap Genteng Genteng Garuda Nok Genteng Ban - banan Genteng ‘Semen Pasir Total Vil Pek. Kusen, Pintu, Jendela & Kaca Kaca mm Total vi Pek. Penggantung & Kunci Pintu Kunci Pintu Page 3 Vor ‘040 0.07 2.28 231 oat 0.07 32.00 33.60 1.00 36.23 1087 25.00 76.30 20.98 3.82 27.80 7.85 100.00 51.00 950,00 26.00 13,00 1.30 51.00 510.00 20.00 17.00 123 oor 5.60 4.00 m2 big des me toe mt big kg mt bh m2 bn mi tbr m2 bh bh mt zak m2 Hiarga Satuan 58,300, 247,500 33,000 58,300 247,500 24,750 66,000 20,350 4,400 15.070 62,700 550 115,500 550 41,800 15,070 5.775 9,900 58,300 247,500 55,000 40,150 23,087 16.335 76,108 23612 16,706 2,053,050 831,600 66,000 221,154 13,750 92,323 57,492 1,202,319 479.855 55,000 5,890,500 '522,500 543,400 19,591 2,945,250, 198,000 71,708 “17,325 10,742,930 308,000 308,000 160,600Ne. Pekerjaan Vol] Sat | Harga Satuan Total fate) ) Engsel a 400] set "7,700 30,800, 2| Jendeta Grendel - 4.00} bh 5,000 220,000 Engsel 3° 3.00 set 8,250 24,750 Hak angin 3.00) set 5.500 16,500 Total x 452,650 X | Pek. nstatasi Air 1| instalasi Air Bersih Pipa o 172" 3.00} bo 19,250 87,750 Pipa O3"D : Pipa 01 114" Pipe 0 314" : knee 1114" 5 Iknee 0.12" 4.00] bh 5,500 22,000 lv Shock a4"= 172° 1.00} th 7,700 7.700 Hee 172" 3.00] bh 4,400 13,200 |shock Drat Dalarn 172° 2.00] bn 4,400 8,800 lLem pvc 3.00] bh 7.700 23,100, [Seal Tape 3.00] bn 5,500 16,500 ran Air 3.00] bh 8,250 24,750 [Bak Mandi 1.00] bh 115,500 118,500 Pintu PVC Kamar Mandi 1.00 | une 165,000 165,000 2 | Instalasi Air Kotor Pipa. 03° 0 3.00) tg 41,800 125,400 Pipa 4" 2.00| big 51,700 103,400 knee 3° 200] bh 7,700 16,400 Knee 4° 2.00] bh 9,900 119,800 Floor Drain, 1.00} bh 16,500 16,500 ine #14" big HTee + 4" bh : letbow 4° 4.00} bh 9,900 9,900 Joop 4" 1.00} bh 7,700 7.700 lLem pve 2.00] bh 61600 13,200 [Closed Jongkok 1.00) bh 2,500 82,500 3 [Bak Kontrol lbatako 5.00] bh 2,640 13,200 lsemen 025 | zak 58,300 145575 Pasir 0.10] ms 247,500 24,750 4 |eptic Tank Triplek 4 mm 1.00] tbr 52,800 52,800 kay 4 2.00] btg 43,200 26,400 Pak 0.10] kg 19,070 1.507 lSemen 1.00] zak 58,300 58,300 pase 0.60] m3. 247,500 123,750 Besos 1.00] bia 38,500 38,500 kawat Beton 010] kg 16,500 1,650 Total x 1,203,532 XI | Pek, instalasi Listrls Page 4Pekerjaan xv Kabel 2x25 Sakiar Engkot [Saklar Double Stop Kontak . lsoxmes Ice kabel Toevoer Fiting Ptatond lintow Dos. Pipa List sotasi larde JPek. Carport & Deuker carport lsemen Pasir spat Deuker esi Wremesh MR 4 Semen Pasie Spit Total Xi 1k. Pengecatan Cat Dinding Dalam Cat Dinding Putin Cat Dinding Luar Cat Dinding Wama Cat Piafond + Listplank Cat Putin Cat Kusen Pintu & Jendela Cat Minyak Amplas Kuas, Total Xin lYosh Borongan lUpah Bor Sumur + Mesin Standart Total XIV |Taman dan Rumput. |Jerinaan Listrik dan Kwh Meter 1300 W Page 5 0.40 1.40 027 0.42 0.30 0.50 1.08 020 031 121.50 55.05, 59.00 1475 4143 10.36 1627 407 5.00 1.00 #SFSSASTSssZ m3 zak m3, m3 Ibe zak m3, m3, m2 m2 kg m2 kg m2 kg br bh 58,300 247,500 287,500 203,500 58,300 247,500 247,500 16,500 41,800 55,000 5,500 11,000 81,620 67,320 102,960 101,750 61.215, 50,490 77,220 542,575 908,325 616,550 113,919, 223,658 27,500 41,000 4,900,951* Type : 30/60 Material Kusen type 30 Thimber pabrikasi Upah 30 m2 x Rp. 360.000,- ona Jumiah 4 PPh2% Subtotal Dibulatkan Total Per m2 termasuk kusen type 30/66 Page 6 Pee | Tom REKAPITULAS! Rencana Anggaran Biaya 43,027,709 5,750,000 000 59,277,709 59,277,709 59,277,709 59,277,709 4,975,924REKAPITULAS! Rencana Anggaran Biaya * Type : 30/60 Material Kusen type 30 Thimber pabrikasi Upah 30 m2 x Rp. 350.000,- ona Jumiah 4 PPh2% Subtotal Dibulatkan Total Per m2 termasuk kusen type 30/66 Page 6 43,027,709 5,750,000 000 59,277,709 59,277,709 59,277,709 69,277,709 4,975,924SPESIFIKASI TEKNIS PERUMAHAN TAKTAKAN HILLS VIEWS SERANG TYPE 30/60 JENIS PEKERJAAN | URAIAN, ‘SPEKIFIKASI BAHAN [Pondasi ~[Tapak Coker 40x40em Struktur fPondasi Foot Plat Fiat Lantai Beton Wiremash M.. Kolo /Ring Balk Beton Berlulang @ 10 & © 8 toleransi 0.3 mm. [Dinding Batako Press, Pasi, Plester Aci Luar Dalam ([Kusen Piniu Uiema: Fabrikosi Thimber [kusen Datom Fabrikasi thimber [Daun Pinfu : Uiama FabrikasiThimber Double Teakwood . PVC Stoncart + Kunci Bulal kKusen Pintu / Jendela | jendeta { Ulama) Kaca §mm. [Bouvent Kaca Es § mm. LEngsel Engsel Pintu 4 " & Engsel Jendela 3" [Handle & Kone Merk Stand 7 SI Hak Angin ‘Merk Standart /SNI Siot / Grendel [Merk Standart /SNI — Laniai Utama Kerarik 30 x30 Pulh Merk KIA / Muli kw 1 Pek. Posongan Lantoi [Lantai Teros Keramik 30 x30 Putin Merk KIA / Muti kw 1 TLantaiKomar Mandi Keramik 20 x20 Motif merk KIA / Mula kw | [Closet Jongkok Standart Pipa 3°04 ‘Merk Setora Pipa" Aw Merk Setora Soritary / Plumbing [Kran Ar Plastik Merk Seiara [Bak Mandi Fiber ‘Bak Kontrol Balak Piester Aci Ukuran 30x30.Gm. [Septictank Beion Tumbuk: 1:3: 5 @ 120 x 180 cm Tebal 10 Cr} [Range Atop Kuda-kuda Baja Ringan 0.75 mm, Atap Penutup. ‘Genteng Beton Garuda Mahkota / Ibukota Rangka Piafond Rangka Kayy Meranti Setara Penutup ‘Gypsum Standart Plafond List Plafond| ‘Kayu Meranti Setara Finising Halus ‘Mainhole ‘Ukuran 50 x 50 Cm Enternit Pipa listik ‘Merk Standart Kabel Listrik Merk Extema Standart SPLN/SNI/Kensuil Tupur3x4mm_ ‘Merk Externa Standart SPLN/SNI/Konsull ‘Arde 6 mm. Merk Standart PLN/SNi/Konsuil List Slop Koniak Merk Standart PLN/SNI/Konsuil [Soklar ‘Merk Standart PLN/SNI/Konsuil Lfitfing Lampu ‘Merk Standart PLN/SNI/Konsuil MCB 6 A Merk Shizuka Standar SPLN/SNI/Konsuil | Cat Dalam ‘WarnaPutihMerk Standart | Cat Luar, Type Jotashield Merk Jotun + | Cat Cat Kusen, ‘Ware Putin Merk Standart | | | Cat Lispank, ____[ Wao Putih Merk Standart 1 Cat Genteng Wara Hitam Merk Standart | Pembatos Dinding Depan | Siip-srip Satake Plester Aci + Cat Lain - fain Pagar Pembatas 150 cm Balako Plesler Aci + Cat Bogor, Hoerul September 2020 ‘AksoRENCANA ANGGARAN BIAYA, Pembangunan Rumah Type 36/72 Perumahan Taktakan Hills Views. Pekerjaan Vor] Sat Pek, Persiapan Pek. Bowplank kaso Bomeo 5/7 3.32 | bt 16,500 197.214 Reng Borneo 3/4 9.00 | btg 11,000 198,000 Paku 1.00] kg 19,800 19,800 Total! 256,014 | Pek, Pondasi 1 | Galian pondasi 30.50] mm Gali tanah 7.63| m3 60,500 461,313 2| Pondasi batu kali 0.08 | ma Batu belah 15om/20cm (mn3) 1.20] m3 247,500 297,000 ‘Semen HOLCIM (kg) 212) zak 58,300 158,576 Pasir Pasang (m3) 054] m3 247,500 194,640 Upah 1.00} m2 110,000 110,000 3| Plat Lantai T= 100m 28.13] m2 esi Wiremesh MR - 2.85) Ibr 213,180 565,631 ‘Semen 9.84) zak ‘58,300 573,891 Pasir 1.33] m3 247,500 329,175 Spit 161] m3 247,500 398,475 Plastik Cor 28.13 | m2 2,200 61.875 Papan cor 4.25| tbr 9,800 42075 kayu 4/6 1.20] btg 15,400 18,480 Total it 3,151,130 | Pek. Beton 1} Kolom Praktis 12/12 0.88 | m3 ‘Semen 0 kg 3.08 | zak 60,500 186,308 Pasir 0.60} m3 247,500 148,077 Split 0.92 | m3 247,500 226471 Besi O12 25.05 | big 1,515,702, BesiO8 9.04] btg 37,951 Kawat Beton 2.02) kg 16,500 33,390 Papan Cor 2m 10.00 tor 9.900] + — -98,000 2| Ring Balk 10/15 0.46 | m3 ‘Semen 50 kg 1.60 zak 58,300 93,353 Pasir 031) m3 247,500 76,997 Split 0.48) m3 247,500 417,761 Besi 0 12, 11.79] big 60,500 713,585 BesiO8 4.55| btg 41,800 190,324 Kawat Beton 1.05 | kg 16,500 17,382 Papan Cor 2m 10.00} tbr 9,800 199,000 3 | Ring Balk Sopi-sopi 10/15 0.26 | ms ‘Semen 50 kg) 0.90 | zak 58,300 82,822 Pasir ors] m3 247,500 43,320 Page 1Pekeraan Vol] Sat | Harga Satuan Ry ‘Spit O27] ms 247,500 Bosi O12 ee4| ote 160,500 Besio8 2.56] btg 41,800 Kawat Beton : 0.59] kg 16,500 Papan Cor 2 m* 5.00 br 9,800 Plat beton kanopi 038 | ms ‘Semen 50 kg 1.34] zak 58,300 Pasir 0.28 | ms 247;500 Split 0.40 | m3 247,500 Besi O12 9.90 btg 160,500 BesiO8 3.62] btg 41,800 Kawat Beton 0.88 | ko 16,500 Papan Cor 2m! 5.00 | br 9,900 Total il Pek. Dinging Pasang Dinding 126.00] m2 Bata Ringan t=10cm 1,875.00 | bh 2,860 ‘Semen 970 zak 58,300 Pasir 0.05 | ma 247,500 Pasang Dinding Sopi-sopi 20.00] m2 Bata merah 1,500.00 | th 2,980 Semen 970 zak 58,300 Pasir 0.05] ma 247,500 Pasang Dinding Batas t = 30 om 2.88 | m2 Bata Ringan t=10cm 216.00} bv 2,860 ‘Semen 9.70 zak 58,300 Pasir 0.05] ms 247,500 Plesteran & Acian Dining Dalam 112.85 | m2 ‘Semen 10.72| zak 58,300 Pasir 2.98 | m3 247,500 Plesteran & Acian Dinding Luar 59.00] m2 ‘Semen 561| zak 8,300 Pasir 1.20] m3 247,500 Variasi Minimalis 454 m2 Variasi Minimalis 16.34] m2 38,500 Semen 0.20 zak 58,300 Ban - banan t= 5 om 0.76) m2 ‘Sernen 0.24] zak 58,300 Pasie 0.08 | m3 247,500 Penebalan Dinding 4.90 | m2 Batako 63.70| oh 2,640 ‘Sernen 0.39 zak 58,300 Pasir 0.21) ma 247,500 Pasang Dinding Keramik 12.00] m2 Keramik 20 x 25 12.30] dus 55,000 ‘Semen 2.16 | zak 58,300 Pasir 0.36 | ms 247,500 Total iV Pek, Lanta Lantai Utama 31.55 | m2 Keramik 40 x 40 32.34| dus 149,500 Page 2 5,362,500 565,510 12,375 4,290,000 565,510 12,375 617,760 565,510 12,375 625,020 738,639 326,72 296,703 620,090 16.921 13,70 13.115 168,168 22,854 50,938 676,500 125,928 89,100 15,797,429, 1,600,768Pekerjaan Ver ‘Sat | Harga Satuan Total Ri Po) ‘Semen 368 | zak 58,300 331,086, Pasir 0.95 | m3 247,500 234,259 2 | Lantai Teras . 220 m2 Keramik 40 x 40 2.26) dus 49,500 111,623 ‘Semen 0.40 zak 58,300 23,087 Pasir 0.07 | m3 247,500 16,335 3 | Lantai KMWWC. 225| m2 Keramik 20 x 20 231) dus 55,000 126,044 ‘Semen 0.41 | zak 58,300 23612 Pasic 0.07 | m3 247,500 16,708 4| Keramik Meja Dapur 1.80] m2 Keramik 40x40 1.85] dus 45,000 83,025 Semen 0.32 | zak 58,300 19,889 Pasir 0.05 | m3 247,500 19,965, Kitchen Zink Single 1.00 } unit 197,500 197,500 Total V 2,737,098 Vi | Pek Plefong 1 | Rangka Platond 36.23) m2 Hollow 4x4 38.04] big 24,750 941,397 ‘Skrup 1.00] des 66,000 166,000 2| Plafond 3623} me ‘Gypsum 12.58 | tbr 16,500 207,599 sirup 543,38 | bh 220 119,543, ‘Compound 16.30] kg 8,800 143,451 3 | List Platond 76.30) mt List gypsum 20,98 | btg 4,400 92,823 Total VI 1,570,253, Vil | Pek, Atap Bala ringan 1 | Gording 27.80| m1 baja ringan 7.65] btg ‘88,000 673,200 sekrub 100.00] bh 550 55,000 2 | Rangka Atap 51.00| m2 115500] | 5,890,500 sekerub 960,00 | bh ‘550 522,500 3 | Listplank 26.00] mt Listplank GRC 13.00} tbr 41,800 543,400 aku 1.30] kg 19,800 25,740 4 | Atap Genteng 51.00] m2 knee 3° knee 4° Foor Drain Pipa 1174" Tee 1 1/4" letbow 4" lbp 4" lLem Pvc [Closed Duduk |Bak Konto! lpatako lsemen lpasir Page 4 5.60 4.00 4.00 4.00 4.00 5.00 400 400 1.00 4.00 400 3.00 400 3.00 1.00 1.00 4.00 2.50 3.00 3.00 4.00 4.00 41.00 2.00 1.00 5.00 0.25 0.10 set gag ESSSeesss Eggsss bh bh bh Unit bh zak m3, 61,050 66,000 13,200 5,000 8,250, 5,500 22,000 4,400 6.800, 3,300 3,300 8,250 2,200 8,800 197,500 465,000 41,800 55,000 7,700 9,900 22,000 9,900 7,700 8,250 825,000 2.640 58,300 247,500 12,058,574 341,880 341,880 284,000 52,800 220,000 33,000 27,500 597,300 13,200 14575 24,750Pekeqaan Vol] Sat | larga Satuan (Re) [Septic Tank [Triplek 4 mm 4.00 | tbr 52,800 Ikayu a6 2.00 | btg 19,030 [Paka . 0.10] kg 19,800 lsemen 4.00 | zak 58,300 lpasic 0.50 | m3 247,500 leesi os 1.00] big 41,800 lkawat Beton 0.10) kg 16,500 Total X Pek. instalasi Listrik kabel 2x25 50.00 | mt 9,900 [sakiar Engke! 4.00] bh 10,450 sakier Double 1.00] bh 11,550 stop Kontak 4.00] bh 11,550 lbox mos 1.00] bh 16,500 Ice 1.00] bn 22,000 Ikabel Toevoer 1.00 | mt 16,500 fFting Piatond 6.00] bh 8,900 Lampu LED 10w 6.00] bh 11,000 inbow Dos 8.00] bh 2.750 [Pipa Listak 8.00] btg 4,400 Isolasi 1.00] bh 9,900 larse 1.00} tk 2,500 Total XI |Pek. Carport & Deuker Jcarport 0.40] m3 Semen 1.40 | zak 58,300 Pasir 0.27 | m3 247,500 spit 0.42] m3 247,500 lDeuker 0:30] m3 [Besi Wiremesh MR 4 0.50) tor 209,000 semen 1.05 | zak 58,300 Pasir 0.20] m3 247,500 spit 031| m3 247,500 Total Xi1 Pek, Pengecatan Cat Dinding Dalam 112.85 | m2 Cat Dinding Putin 55.05 | kg 16,500 Cat Dinding Luar 59.00] m2 Cat Dinging Wama 14.75] kg. 41,800 Cat Plafond + Listplank 41.43) m2 Cat Putih 10.36 | kg 16,500 Cat Kusen,Pintu & Jendela 8.00] m2 Cat Minyak 2.00] kg 5,000 Amplas 2.00 | mt 3,300 Page 5 Total 52,800 38,060 1,980 58,300 123,750 41,800 1.850 2,110,515 495,000 41,800 11,550 48,200 16,500 22,000 16,500 59,400 86,000 22,000 35,200 9,900 82,500 924,550 81,620 67,320 102,960 104,500 61,215 50,490 77.220 545,325 908,325 616,550 170,878 110,000 6,60017,000 Total Xi! 1,823,353 41 |Upah Bor Sumur + Mesin Rencana Anggaran Biaya - Perumahan Taktakan Hills View Serang Type : 36/72 1 Material 50,658,213 2 Kusen Alumunium dan Daun Pintu Pabrikasi 6,500,000 2 Upah 36 m2 x Rp. 550.000,- 19,800,000 TOTAL 76,958,213 3 PPh2% ‘Subtotal 76,958,213 Dibulatkan 76,958,213 Total 76,958,213 Per m2 térmasuk kusen type 36 2,437,728‘SPESIFIKASI TEKNIS PERUMAHAN TAKTAKAN HILLS VIEW SERANG TYPE 36/72 No_| JENIS PEKERJAAN SPEKIFIKASI BAHAN | TR Batu Belan ee 1 | Struktur Pondasi Foo! Prat Raat Lantai Beton Wiremash M.4 & Tapak Cakor | Kolom/Ring Baik Beton Bertulang @ 10 & @ 8 toleransi0.3 mm Dinding / Double Dinding | Bata Ringan, Pasir, Plesier Aci Luar Dalam Kusen Pintu Utama ‘Alumunium standart Kusen Dalam ‘Alumunium Standort Daun Pintu : Ulama: Pintu Panel 2K. Tidur —__| Double Teakwood cm / We. PVC Standort + Kunci Bula 2 | Kusen Pintu /Jendela " Jendela ( Utama} Kaca 5mm. [Bouvent Kaca Es 5 mm. ngsel Engsel Pinlu 4" & Engsel Jendela 3” Handle & Kunci Merk Standart / SNL ‘Hak Angin Merk Standart / SNL ie ___| Sot /Grendet Merk Standort / SNI oe Lontai Utama Keramik tin Merk KIA 7 Mulio kw 1 3 | Pek. Pasangan Lantai [Lantai Teras Keromik 40x 40 Putin Merk KIA / Muli kw 1 Lontai Kamar Mandi Keramik 20 x 20 Motif merk KIA / Mulia kw 1 Closet Duduk / Selara Pipa 3°, 4°D Merk Sefara Pipa 4 Aw. Merk Setars 4 | Sanitary / Plumbing [kran Air Plastik Merk Sefora: Bak Mandi Fiber [Bak Kontrol Batako Plester Aci Ukuran 30x30 Cm. Septictank Beton Tumbuk: 1:3: 5@ 120 x 180 cm Tebal 10 _____[ itehen Zink - rk Setara / Single a Rangka Atop Kuclo-kuda Boj Ringan 0.75 mm. 5 | Atap Penutvp ‘Genteng Beton Flat Mahkota / Ibukota: [ Rangka Piafong: ‘Rangka Kayu Meranti Setara, | Penutup GRC etemit Standart 6 | Platond List Platond| Kayy Mefanti Setara Finising Halus ‘Manhole. UUkuran 50 x 50 Cm Enternit Pipa lstrik Merk Standart Kabel Ustrik Merk Exierna Standart SPLN/SNi/Konsuil Tupur3x4 mm ‘Merk Extema Standart SPLN/SNI/Konsuil ‘Arde 6 rom. ‘Merk Standart PLN/SNI/Konsuil 7 | Ushi [Stop Kontak Merk Standart PLN/SNI/Kensuil | {[Sakiar Merk Standart PLN/SNI/kensuil | Filling Lampu ‘Merk Stanciart PLN/SNI/Konsuil [MCB 6A, ‘Merk Shizuka Slandar SPLN/SNI/Konsui {Cat Datam WaraPutihMerk Standart | Cat Luar Type Jotashield Merk Jotun 8 | Cot [Catkusen ‘Ware Putin Merk Standart | ‘Ware Putih Merk Standart = l Warm Hitam Merk Standart ] Pembalas Dinding Depan | Siip-sfip Bata Ringan Piester Aci + Cat 7 | ae Pagar Pembatas 150 cm Batako Plester Aci + Cat Bogor, September 2020 Haerul AksoPek, Persiapan Pek. Bowplank kaso Bomeo 577 Reng Bomeo 3/4 Paku Total! Pek, Pondasi Galian pondasi Gali tanah Pondasi batu kali Batu belah 15om/20cm (m3) Semen HOLCIM (4g) Pasir Pasang (m3) Upah PlatLantai T= 10¢m Besi Wiremesh MR - 4 Semen Pasir Spit Plastik Cor Papan cor Kayu 4/6 Total Pek. Beton Kolom Praktis 12/12 ‘Semen 50 kg Pasir Spit BesiO 12, Besio8 Kawat Beton Papan Cor 2m’ Ring Balk 10/15 ‘Semen 50 kg Pasir Spit Besi O12 BesiO8 Kawat Beton Papan Cor 2m Ring Balk Sopi-sopi 10/15 ‘Semen 50 kg Pasir RENCANA ANGGARAN BIAYA Pembangunan Rumah Type 36/84 Perumahan Taktakan Hills View Serang - Banten. Pekerjaan Page 1 36.00 8.32 9.00 1.00 30.50 7.63 0.08 1.20 2m 054 4.00 28.13 265 9.84 1.33 161 28.13 425 1.20 0.88 3.08 0.60 0.92 25.05, 9.04 2.02 10.00 0.46 1.80 031 0.48, 11.79 455 4.05 10.00 026 0.90 018 m3 m3 m3 ak m3 m2 m2 lor zak m3 m3 m2 Ir m3 zak m3, m3. bto tg tr m3 zak m3 16,650 11,100 19,980 61,050 249,750 58,830 249,750 111,000 215,118 58,830 249,750, 249,750 2.220 9,990 18,540 58,830 249,750 249,750 61,050 42,180 18,650 9,990 58,830 249,750 249,750 61,050 42,180 16,650 9,990 58,830 249,750 138,461 199,900 19,980 258,341 485,508 299,700 160.018 195,984 111,000, 570,73, 579,108 332,168, 402,098 62,438 42,458 18.648 3,179,777 181,163 149,423 228,530 1,529,482 381,387 33,693, -99,900 94,202 77.897 118,831 720.072 192,055 17,520 99,900 53,000 43714Wo Pekerjaan Split Besi O12, Besio8 Kawat Beton Papan Cor 2m’ Plat beton kanopi ‘Semen 50 kg Pasir Split Besi O12 Besio8 Kawat Beton Papan Cor 2m Total i Pek, Dinding Pasang Dinding Bata Ringan t= 10cm ‘Semen Pasir Pasang Dinding Sopi-sopi Bata merah Semen Pasir Pasang Dinding Batas t = 30 cm Bata Ringan t=10em ‘Semen Pa Plesteran & Acian Dinding Dalam ‘Semen Pasir Plesteran & Acian Dinding Luar ‘Semen Pasir Variasi Minimalis Variasi Minimalis ‘Semen Ban - banan t= 5 om ‘Semen Pasir Penebalan Dinding Batako ‘Semen Pasir Pasang Dinding Keramik Keramik 20 x 25 ‘Semen Pasir Total iV 2K Lantal Lantai Utama Keramik 40x40 Page 2 Vol] Sat | Harga Satan ‘o2r] ms 249,750 664] big 61,050 2.56| btg 42,180 059] kg 16,650 5.00 tor 9,990 038 | m3 1.34] zak 58,890 026 | m3 249,750 0.40] m3 249,750 2.90] tg 61,050 3.62] btg 42,180 0.88 | kg 16,650 5.00] tor 9.990 125.00] m2 1,041.25] on 5.550 9.70] zak 58,830 0.05] ma 249,750 20.00] m2 1,500.00} bn 5.550 9.70] zak 58,830 0.05 | ms. 249,750 2.88 | m2 216.00] bh 5.550 9.70| zak 58,830 0.05 | ma 249,750 112.85 | m2 10.72| zak 58,890 2.98 | m3 249,750 59.00] m2 61 zak 58,830 1.20] m3 249,750 4.54] m2 16.34] m2 38,850 0.29| zak 58,830 0.76} m2 0.24] zak 58,830 0.05 | m3 249,750 4.90] m2 63.70] on 2,664 0.39 | zak 58,830 021] ma 249,750 12.00] m2 12.30] dus 55,500 2.16 | zak 58,830 0.36 | m3 249,750 31.55] m2 32.34] dus 55,500 Total 66,657 405,129 108,054 9.857 49,950 79,088 85,215 99,740 604,388 161,200 14,705 49,950 5,734,681 5,778,938 570,651 12,488 18,325,000 570,651 12,488 1,198,800, 570,851 12,488, 630,702 745,354 329,742 299,400 634,809 17.075 13,895 13.234 169,697 23,061 51,399 682,850 127,073 89,910 20,880,153, 1,794,801vi vt Vol] Sat | Harga Satuan Total (Rp) (Rp) ‘Semen 568] zak 58,60 334,096 Pasir 0.95] m3 249,750 236,388 Lantai Teras S 220| m2 Keramik 40x40 6.00] dus 55,500 333,000 Semen 0.40 | zak 58,890 23,297 Pasic 0.07 | m3 249,750 16,484 Lantai KMAWC 225] m2 Keramik 20 x 20 231] dus 55.500 127,997 Semen o41| zak 58.830 23,826 Pasir 0.07 | m3 249,750 16,858 Keramik Meja Dapur 1.80 | m2 Keramik 40x40 1.85 | dus 55,500 102,398 Semen 032] zak 58,830 19,061 Pasir 0.08 | m3 249,750 13,487 wastafel + Kran 4.00 | unit 405,150 405,150 Kitenen Zink 1.00 | unit 111,000 411,000 Total v 3,587,841 Pek, Plafond Rangka Plafond 36.23] m2 Hollow 44 38.04] big 24875 949,955 Skrup 1.00 | des 66,600 66,800 Platond 36.23] m2 Gypsum 12.58 | tbr 16,650 209,426 Skrup 543.38 | bn 222 120,828 Compound 16:30] to 8,880 144,755 List Plafona 76.30] mt List gypsum 20.98 | big 4.840 93,162 Total VI 4,884,528 ek. Atap Bala ringan Goring 27.80| mt baja ringan 7.65 | btg 188,800 679,320 sekrub 100.00] bh 555 55,500 Rangka Atap 51.00] m2 118,550 5,944,050 sekerub 90,00] bh 555 527,250 Listplank 26.00] mt Listplank GRC 13.00] tbr 42,180 548,340 Paku 1.90} kg 19,980 25974 Atap Genteng 51.00] m2 Genteng plat 510.00] bh 7770 3,962,700 Nok Genteng 20.00} bh. 41,100 222,000 Ban - banan Genteng 17.00] mt ‘Semen 1.23| zak 58,820 72,361 Page 3We Pokeraan Vat] Sat ] Harga Satuan Tal Ro) Ro) Pasir ‘07 | ms 249,750 T7483 Total Vil 12,054,977 Vit | Bek. Kusen, Pinu, Jendela & Kaca 1 Kaca 5 mm 560] m2 61,605 344,988 Total Vit 344,988 1x | Pek Penggantung & Kune! 4] Pintw Kune’ Pint 4.00] set 65,800 266,400 Engsel 4” 4.00 set 13,320 53,280 2 | Jendela Grendel 4.00] on 55,500 222,000 Engsel 3° 400] set 8.325 38,300 Hak angin 4.00] set 5.550 22,200 Total ix 597,180 X | Bek instalasi Air 41 instalasi Air Bers Pipa 0 v2" 400] bg 22200 28,200 Pipa. oa" : Pipa 0 1 14" : Pipa 0 34" : knee 1 14" : knee 0 12" 400] on 4,440 17,760 lv shock a= 12" 1.00] on 8.660 6,860 ree 12 400] on 3,330 13,320 snack Drat Dalam 12° 400] on 3,330 413,320 Lem pve 3.00} on 8.325 24975 seat Tape 400| on 2220 8.880 ran air 3.00} on 8,880 26,640 Bok Manet 4.00] bn 138,750 138,750 Pinu PVC Kamar Mandi 4100 unt 166,500 166.500 2 | Instalasi Air Kotor Pipa 03" 400] bio 42,180 168,720 Pipa 0.4" 250] big 55,500 138,750 knee 3° 3.00} bh 7770 - 23.310 knee 4” 3.00] bh 9.990 29870 Floor Drain 1.00] bh 22,200 22,200 |Pipa 1 1/4" btg a free 1 14" bn - letwow 4" 1.00 bh 2,990 9.990 Dop 4" 41.00] bn 7770 1770 Lem Pvc 200] bh 8,325 16,650 closed Duduk standart 4100] bn 832,500 832,500 3 [Bak Konto! patako 5.00] bh 2084 13,320 semen 025 | zak 58,830 14,708 Pasir 0.10] ma 249,750 24975 Page 4Pexeraan [Septic Tank Triptek 4 mm kayu 46 lPaku lsemen Pasir lBesio8 Ikawat eton Total X ‘Pek. InstalasiListrik kabel 2x25 saktar Engkel |Saklar Double stop Kontak leox mca Ice kabel Toevoer iting Plafond lLampu LED 10 intow Dos. Pipa Listk sotasi larae carport lsemen Pasir spit lDeuker lBesi Wiremesh MR 4 lsemen Pasir spit Total xi! ok. Pengecatan Cat Dinding Dalam Cat Dinding Putin Cat Dinding Luar Cat Dinging Wana Cat Plafond + Listplank Cat Putin Cat Kusen,Pintu & Jendela Cat Minyak Page 5 Var 1.00 2.00 0.10 1.00 0.50 1.00 0.10 0.00 400 1.00 400 1.00 1.00 1.00 6.00 6.00 8.00 8.00 1.00 1.00 0.40 1.40 027 0.42 0.30 0.50 1.05, 0.20 031 112.85 55.05 59.00 1475 41.43, 10.36 8.00 2.00 Sat BSISTIASTsss2 ms zak m3 m3 m3 lor zak m3, m3, m2. m2, m2 kg Farga Satuan Ry 53,280 19,203, 19,980 58,830 249,750 42,180 16,650 9.990 10.545 11.855 11,685 16,850 22,200 16,850 9,980 11,100 2.775 4,440 9,990 83,250 58,830 249,750 249,750 210,00 58,830 249,750 249,750 16.850 42,180 16650 55,500 58,830 124,875 42,180 1,685 2,129,702 82,362 67,932 103,896 105,450 61.772 50,949 77922 $50,283, 916,583, 622,155 172,432 111,000Total Xin lUpah Bor Sumur + Mesin Standart 2,853,000 Total XIV {Taman dan Rumput |akson Tampilan / Accessories REKAPITULAS! Rencana Anggaran Biaya Perumahan Taktakan Hills Views Serang - Banten Type : 36/84 1 Material 2 Kusen Alumunium dan Daun Pintu Pabrikasi 3° Upah 36 m2 x Rp. 6000.000,- Jumiah 4 PPh2% ‘Subtotal Dibutatkan Total Per m2 termasuk kusen type 36 Page 6 57,585,835 57,555,835 6,500,000 21,600,000 85,655,835 85,655,835 85,655,835 85,655,835 2,379,329‘SPESIFIKASI TEKNIS PERUMAHAN TAKTAKAN HILLS VIEW SERANG TYPE 36/84 JENS PEXERUAAN | URAIAN SPERIFIKASI BAHAN [PondasiBaluKei__[6atuéelah_—— stuktur Pondas! Foo! Plat Fiol Lontoi Bélon Wiremash MB Tapak Cater [Kolom/Ring Bale Beton Berlulang 10 & 8 folerans 0.3 mm Dinging / Double Binding _| Bate Ringan, Past. Plesier Aci Lue Dalam Kusen Pinty Uiama ‘Alumunivm standart Kuser-Dalom ‘lumunium Slandart Pinu Panel [ Double Teakwood BVC Standart» Kunci BUlGT Kusen Pintu /Jendela endela ( Ulama] Koc § mm, [Bouvent Kaca Es 5 min [Engsel Engsel Pintu 4" Engsel Jendela 3” | Handle & Kunci Merk Standart / SNI [Hak Angin Merk Stand / SN = i ___{ Sot /Grendel____ Merk Stand 7 SN 7 Lontai Utama Keramik 50x 40_Pulh Merk IA / Mula kw 1 Pek. Pasangan Lanai [LantaiTeros eramik 40x40 Pull Merk KIA / Mula kw 1 Lanta! Kamar Mandl Keramik 20x20 Motif merk KIA / Muli kw I Closet Dudu / Standart (Ppa 30. Merk Setora Pipa Ye" Aw Merk Setara Sanitary /Plumbing Kran A lasik Merk Solara Bok Mandl fiber Bok Kontrol Satake Plesier Aci Uawran 30x30 Gm. [Seplictonk Beton Tumbuk: 1;3;5 @ 120 x 180 cm Tebal 10Gr4 [Tom ar Merk Setara caaninniat| FWastafel + Kitchen Zink Merk Setara / Double Rangka Alap Kudo-kuda Baja Ringan O75 an Atop [eenviup Genteng Beton fal Mahioia /Ibukcta [Rangke Prafond Rengka Koyy Meranti Setara [[Penulup. GRC elemitStondart Plafond List Platond Kayy Meranli Setora Filing Halus [Manhole ‘Ukuran 50x50 Cm Eniernt "Pipa isi Merk Standort [Kabel istic Merk Externa Slandor! SPIN/SNI/Konsul Tupur 3x4 mm Merk Externa Standart SPLN/SNI/Konsuil Arce & mm Merk Stora PLN/SNI/Konsui List Stop Kontak ‘Merk Standort PLN/SNI/Konsui Sakler ‘Merk Standar! PLN/SNi/Konsuil Filing Lamu Merk Standart PLN/SN/Konsul MCB 6A Merk Shizuka Standar SPLN/SNI/Konsuil * [Cat Dalam WamaPutihMerk Standart Cat Luar | Type Jotashield Merk Jotun, Cat [Cat kusen_—_____ | Worna Putin Merk Slander! Cat ispani Warna Puth Merk Standart (Cat Genteng. Wama Hitam Merk Standart Pembatas Binding Depan | Siip-aip Bala Ringan Plesier cl Gat Lain - ain Pagar Pembatas 150 cm 8alako Plester Aci Cal ‘Aksen Tampilan Depan Bogor, September 2020 Haerul Akso